[GHLSYS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -54.0%
YoY- 80.92%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 64,031 50,973 33,722 17,467 53,057 38,996 24,389 89.97%
PBT 3,280 5,528 3,454 2,003 2,832 3,360 2,379 23.80%
Tax 1,885 37 104 0 1,520 277 352 205.15%
NP 5,165 5,565 3,558 2,003 4,352 3,637 2,731 52.75%
-
NP to SH 5,264 5,606 3,583 2,010 4,370 3,637 2,731 54.69%
-
Tax Rate -57.47% -0.67% -3.01% 0.00% -53.67% -8.24% -14.80% -
Total Cost 58,866 45,408 30,164 15,464 48,705 35,359 21,658 94.40%
-
Net Worth 51,621 48,829 44,787 43,972 41,129 38,967 39,014 20.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 51,621 48,829 44,787 43,972 41,129 38,967 39,014 20.46%
NOSH 169,806 159,261 145,650 145,652 144,769 144,325 144,497 11.32%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.07% 10.92% 10.55% 11.47% 8.20% 9.33% 11.20% -
ROE 10.20% 11.48% 8.00% 4.57% 10.63% 9.33% 7.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.71 32.01 23.15 11.99 36.65 27.02 16.88 70.64%
EPS 3.10 3.52 2.46 1.38 3.01 2.52 1.89 38.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.304 0.3066 0.3075 0.3019 0.2841 0.27 0.27 8.20%
Adjusted Per Share Value based on latest NOSH - 145,652
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.61 4.47 2.95 1.53 4.65 3.42 2.14 89.78%
EPS 0.46 0.49 0.31 0.18 0.38 0.32 0.24 54.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0452 0.0428 0.0392 0.0385 0.036 0.0341 0.0342 20.37%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.71 0.42 0.315 0.285 0.27 0.39 0.35 -
P/RPS 1.88 1.31 1.36 2.38 0.74 1.44 2.07 -6.20%
P/EPS 22.90 11.93 12.80 20.65 8.94 15.48 18.52 15.15%
EY 4.37 8.38 7.81 4.84 11.18 6.46 5.40 -13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.37 1.02 0.94 0.95 1.44 1.30 47.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 18/11/13 23/08/13 28/05/13 21/02/13 19/11/12 17/08/12 -
Price 0.805 0.825 0.44 0.28 0.25 0.34 0.36 -
P/RPS 2.13 2.58 1.90 2.33 0.68 1.26 2.13 0.00%
P/EPS 25.97 23.44 17.89 20.29 8.28 13.49 19.05 22.87%
EY 3.85 4.27 5.59 4.93 12.07 7.41 5.25 -18.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.69 1.43 0.93 0.88 1.26 1.33 58.14%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment